SHERVANI INDUSTRIAL SYNDICATE
|
SHERVANI INDUSTRIAL SYNDICATE Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹2.59 Cr | ₹2.72 Cr | ₹2.72 Cr | ₹2.72 Cr | ₹2.72 Cr |
Equity - Authorised | ₹6.28 Cr | ₹6.28 Cr | ₹6.28 Cr | ₹6.28 Cr | ₹6.28 Cr |
Equity - Issued | ₹2.57 Cr | ₹2.70 Cr | ₹2.70 Cr | ₹2.70 Cr | ₹2.70 Cr |
Equity Paid Up | ₹2.57 Cr | ₹2.70 Cr | ₹2.70 Cr | ₹2.70 Cr | ₹2.70 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Share Warrants & Outstandings | - | - | - | - | - |
Total Reserves | ₹152 Cr | ₹142 Cr | ₹126 Cr | ₹130 Cr | ₹130 Cr |
Securities Premium | - | - | - | - | - |
Capital Reserves | - | - | - | - | - |
Profit & Loss Account Balance | ₹86 Cr | ₹56 Cr | ₹33 Cr | ₹37 Cr | ₹31 Cr |
General Reserves | ₹23 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr | ₹30 Cr |
Other Reserves | ₹43 Cr | ₹56 Cr | ₹64 Cr | ₹64 Cr | ₹70 Cr |
Reserve excluding Revaluation Reserve | ₹111 Cr | ₹88 Cr | ₹65 Cr | ₹68 Cr | ₹61 Cr |
Revaluation reserve | ₹42 Cr | ₹54 Cr | ₹62 Cr | ₹63 Cr | ₹70 Cr |
Shareholder's Funds | ₹155 Cr | ₹145 Cr | ₹129 Cr | ₹133 Cr | ₹133 Cr |
Minority Interest | - | - | - | - | - |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹19 Cr | ₹1.28 Cr | ₹1.73 Cr | ₹1.96 Cr | ₹1.42 Cr |
Non Convertible Debentures | - | - | - | - | - |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹15 Cr | - | - | - | - |
Term Loans - Institutions | - | - | - | - | - |
Other Secured | ₹3.53 Cr | ₹1.28 Cr | ₹1.73 Cr | ₹1.96 Cr | ₹1.42 Cr |
Unsecured Loans | - | - | - | - | - |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹-2.09 Cr | ₹0.74 Cr | ₹0.60 Cr | ₹0.54 Cr | ₹0.65 Cr |
Deferred Tax Assets | ₹3.03 Cr | ₹0.04 Cr | ₹0.13 Cr | ₹0.10 Cr | - |
Deferred Tax Liability | ₹0.95 Cr | ₹0.78 Cr | ₹0.73 Cr | ₹0.64 Cr | ₹0.65 Cr |
Other Long Term Liabilities | - | - | - | - | - |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | - | ₹0.01 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.15 Cr |
Total Non-Current Liabilities | ₹17 Cr | ₹2.03 Cr | ₹2.46 Cr | ₹2.64 Cr | ₹2.22 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹3.49 Cr | ₹1.20 Cr | ₹1.28 Cr | ₹0.98 Cr | ₹1.16 Cr |
Sundry Creditors | ₹3.49 Cr | ₹1.20 Cr | ₹1.28 Cr | ₹0.98 Cr | ₹1.16 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹40 Cr | ₹114 Cr | ₹75 Cr | ₹42 Cr | ₹25 Cr |
Bank Overdraft / Short term credit | - | - | - | - | ₹0.00 Cr |
Advances received from customers | ₹31 Cr | ₹106 Cr | ₹70 Cr | ₹38 Cr | ₹20 Cr |
Interest Accrued But Not Due | - | - | - | - | - |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹9.04 Cr | ₹7.75 Cr | ₹4.88 Cr | ₹4.42 Cr | ₹4.74 Cr |
Short Term Borrowings | ₹12 Cr | ₹0.13 Cr | ₹9.51 Cr | ₹2.58 Cr | ₹3.77 Cr |
Secured ST Loans repayable on Demands | ₹12 Cr | ₹0.03 Cr | ₹9.51 Cr | ₹2.58 Cr | ₹3.77 Cr |
Working Capital Loans- Sec | ₹12 Cr | ₹0.03 Cr | ₹9.51 Cr | ₹2.58 Cr | ₹3.77 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-12 Cr | ₹0.08 Cr | ₹-9.51 Cr | ₹-2.58 Cr | ₹-3.77 Cr |
Short Term Provisions | ₹0.71 Cr | ₹2.04 Cr | ₹2.59 Cr | ₹4.13 Cr | ₹5.12 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.71 Cr | ₹2.02 Cr | ₹2.56 Cr | ₹4.10 Cr | ₹5.12 Cr |
Provision for post retirement benefits | - | - | - | ₹0.03 Cr | ₹0.00 Cr |
Preference Dividend | - | - | - | - | - |
Other Provisions | - | ₹0.02 Cr | ₹0.03 Cr | - | - |
Total Current Liabilities | ₹56 Cr | ₹117 Cr | ₹88 Cr | ₹50 Cr | ₹35 Cr |
Total Liabilities | ₹227 Cr | ₹264 Cr | ₹220 Cr | ₹185 Cr | ₹170 Cr |
ASSETS | |||||
Gross Block | ₹28 Cr | ₹24 Cr | ₹24 Cr | ₹24 Cr | ₹21 Cr |
Less: Accumulated Depreciation | ₹7.18 Cr | ₹7.31 Cr | ₹6.57 Cr | ₹5.91 Cr | ₹5.21 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹21 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr | ₹16 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹1.84 Cr | - | - | - | ₹1.43 Cr |
Non Current Investments | ₹24 Cr | ₹23 Cr | ₹2.64 Cr | ₹2.72 Cr | ₹3.73 Cr |
Long Term Investment | ₹24 Cr | ₹23 Cr | ₹2.64 Cr | ₹2.72 Cr | ₹3.73 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹24 Cr | ₹23 Cr | ₹2.64 Cr | ₹2.72 Cr | ₹3.73 Cr |
Long Term Loans & Advances | - | - | - | - | - |
Other Non Current Assets | ₹3.57 Cr | ₹1.95 Cr | ₹1.45 Cr | ₹1.50 Cr | ₹1.10 Cr |
Total Non-Current Assets | ₹53 Cr | ₹44 Cr | ₹23 Cr | ₹22 Cr | ₹22 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | ₹12 Cr | ₹5.15 Cr | ₹6.75 Cr | ₹2.87 Cr | ₹2.38 Cr |
Quoted | ₹0.03 Cr | ₹0.02 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.15 Cr |
Unquoted | ₹12 Cr | ₹5.13 Cr | ₹6.67 Cr | ₹2.82 Cr | ₹2.23 Cr |
Inventories | ₹143 Cr | ₹195 Cr | ₹169 Cr | ₹142 Cr | ₹131 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | ₹100 Cr | ₹139 Cr | ₹105 Cr | ₹78 Cr | ₹59 Cr |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | - | - | - | - | - |
Other Inventory | ₹43 Cr | ₹56 Cr | ₹64 Cr | ₹64 Cr | ₹71 Cr |
Sundry Debtors | ₹1.86 Cr | ₹2.97 Cr | ₹2.01 Cr | ₹1.89 Cr | ₹0.64 Cr |
Debtors more than Six months | ₹0.99 Cr | ₹1.47 Cr | ₹1.10 Cr | ₹0.66 Cr | - |
Debtors Others | ₹0.87 Cr | ₹1.49 Cr | ₹0.91 Cr | ₹1.23 Cr | ₹0.64 Cr |
Cash and Bank | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr |
Cash in hand | ₹0.16 Cr | ₹0.03 Cr | ₹0.18 Cr | ₹0.07 Cr | ₹0.03 Cr |
Balances at Bank | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹0.98 Cr | ₹0.28 Cr | ₹0.22 Cr | ₹0.21 Cr | ₹0.20 Cr |
Interest accrued on Investments | ₹0.92 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.15 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr |
Other current_assets | - | - | - | ₹0.00 Cr | - |
Short Term Loans and Advances | ₹0.81 Cr | ₹0.79 Cr | ₹0.86 Cr | ₹0.47 Cr | ₹1.15 Cr |
Advances recoverable in cash or in kind | ₹0.60 Cr | ₹0.60 Cr | ₹0.65 Cr | ₹0.31 Cr | ₹1.03 Cr |
Advance income tax and TDS | - | - | - | - | - |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹0.21 Cr | ₹0.19 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.12 Cr |
Total Current Assets | ₹175 Cr | ₹220 Cr | ₹196 Cr | ₹163 Cr | ₹148 Cr |
Net Current Assets (Including Current Investments) | ₹119 Cr | ₹103 Cr | ₹108 Cr | ₹113 Cr | ₹113 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹227 Cr | ₹264 Cr | ₹220 Cr | ₹185 Cr | ₹170 Cr |
Contingent Liabilities | ₹27 Cr | ₹27 Cr | ₹29 Cr | ₹29 Cr | ₹2.44 Cr |
Total Debt | ₹32 Cr | ₹1.57 Cr | ₹12 Cr | ₹5.06 Cr | ₹5.92 Cr |
Book Value | - | 336.18 | 250.51 | 260.43 | 234.64 |
Adjusted Book Value | 440.38 | 336.18 | 250.51 | 260.43 | 234.64 |
Compare Balance Sheet of peers of SHERVANI INDUSTRIAL SYNDICATE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHERVANI INDUSTRIAL SYNDICATE | ₹114.0 Cr | -1% | -6.7% | -9.9% | Stock Analytics | |
DLF | ₹184,435.0 Cr | 8% | -9.1% | -3% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹120,078.0 Cr | 5.7% | -14.9% | 9.6% | Stock Analytics | |
GODREJ PROPERTIES | ₹70,160.7 Cr | 6% | -17.7% | -8% | Stock Analytics | |
OBEROI REALTY | ₹65,901.1 Cr | 0.1% | -22.8% | 31.3% | Stock Analytics | |
THE PHOENIX MILLS | ₹58,707.1 Cr | 4.9% | 0.3% | 32.5% | Stock Analytics |
SHERVANI INDUSTRIAL SYNDICATE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHERVANI INDUSTRIAL SYNDICATE | -1% |
-6.7% |
-9.9% |
SENSEX | 1.7% |
-1.3% |
7.7% |
You may also like the below Video Courses